VANG ALMENNING

2324 VANG PÅ HEDMARKEN

Finances

Return on Equity

11,52 %

Current Ratio

8,62

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	31 464 000	65 906 000	29 396 000	28 106 000
Net Income	8 207 000	34 081 000	5 642 000	5 729 000
Total Assets	75 924 000	73 561 000	38 208 000	35 369 000
Total Equity	71 264 000	65 450 000	34 074 000	30 976 000

Income (NOK)	2022	2021	2020	2019
Revenue	31 464 000	65 906 000	29 396 000	28 106 000
Expenditure	23 047 000	36 052 000	23 917 000	22 093 000
Operating Profit	8 416 000	29 854 000	5 480 000	6 012 000
Financial Income	1 073 000	4 432 000	173 000	89 000
Financial Costs	1 282 000	205 000	4 000	357 000
Financial Balance	−209 000	4 227 000	169 000	−268 000
Earnings Before Tax	8 207 000	34 081 000	5 649 000	5 744 000
Tax	0	0	7 000	16 000
Net Income	8 207 000	34 081 000	5 642 000	5 729 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	35 749 000	30 985 000	14 735 000	10 043 000
Total Current Assets	40 176 000	42 576 000	23 473 000	25 327 000
Total Assets	75 924 000	73 561 000	38 208 000	35 369 000
Total Retained Equity	71 264 000	65 450 000	34 074 000	30 976 000
Total Equity	71 264 000	65 450 000	34 074 000	30 976 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 660 000	8 111 000	4 134 000	4 394 000
Total Equity and Debt	75 924 000	73 561 000	38 208 000	35 369 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 544 000	6 073 000	8 234 000	8 558 000
Other Income	24 919 000	59 833 000	21 163 000	19 548 000
Revenue	31 464 000	65 906 000	29 396 000	28 106 000
Cost of Goods Sold	1 095 000	11 609 000	3 496 000	3 098 000
Salary Costs	2 582 000	2 691 000	2 490 000	2 396 000
Depreciation	1 276 000	829 000	573 000	430 000
Impairment	403 000	203 000	0	0
Expenditure	23 047 000	36 052 000	23 917 000	22 093 000
Operating Profit	8 416 000	29 854 000	5 480 000	6 012 000
Financial Income	1 073 000	4 432 000	173 000	89 000
Financial Costs	1 282 000	205 000	4 000	357 000
Financial Balance	−209 000	4 227 000	169 000	−268 000
Dividends	2 392 000	2 705 000	2 543 000	1 030 000
Net Income	8 207 000	34 081 000	5 642 000	5 729 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	31 055 000	26 746 000	10 294 000	5 544 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	489 000	269 000	713 000	892 000
Total Tangible Assets	31 544 000	27 014 000	11 007 000	6 436 000
Total Fiancial Fixed Assets	4 204 000	3 971 000	3 729 000	3 607 000
Total Fixed Assets	35 749 000	30 985 000	14 735 000	10 043 000
Stock	6 279 000	2 179 000	11 333 000	13 131 000
Total Investments	24 102 000	17 485 000	0	0
Cash, Bank	8 595 000	20 902 000	9 876 000	8 548 000
Total Current Assets	40 176 000	42 576 000	23 473 000	25 327 000
Total Assets	75 924 000	73 561 000	38 208 000	35 369 000
Total Equity	71 264 000	65 450 000	34 074 000	30 976 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 883 000	2 151 000	707 000	2 566 000
Unpaid Taxes	247 000	386 000	332 000	274 000
Dividends	2 392 000	2 705 000	2 543 000	1 030 000
Other Current Debt	2 530 000	5 574 000	3 088 000	1 539 000
Total Current Debt	4 660 000	8 111 000	4 134 000	4 394 000
Total Equity and Debt	75 924 000	73 561 000	38 208 000	35 369 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,52 %	52,07 %	16,56 %	18,49 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	26,75 %	45,3 %	18,64 %	21,39 %
Current Ratio	8,62	5,25	5,68	5,76
Quick Ratio	−24,82	7,18	−3,26	−2,9
Equity Ratio	0,94	0,89	0,89	0,88
Gross Profit Margin	96,52 %	82,39 %	88,11 %	88,98 %